Loading...

Xanadu Mines

TSX:XAM
Snowflake Description

Flawless balance sheet and slightly overvalued.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
XAM
TSX
A$62M
Market Cap
  1. Home
  2. CA
  3. Materials
Company description

Xanadu Mines Limited engages in the exploration and development of various mineral exploration projects in Mongolia. The last earnings update was 40 days ago. More info.


Add to Portfolio Compare Print
  • Xanadu Mines has significant price volatility in the past 3 months.
XAM Share Price and Events
7 Day Returns
-4.3%
TSX:XAM
-2.7%
CA Metals and Mining
0.8%
CA Market
1 Year Returns
-
TSX:XAM
-9.9%
CA Metals and Mining
4.2%
CA Market
XAM Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Xanadu Mines (XAM) -4.3% -4.3% -21.4% - - -
CA Metals and Mining -2.7% -5.5% 6.3% -9.9% -7.2% -21.2%
CA Market 0.8% 3.3% 8.7% 4.2% 16% 7.3%
1 Year Return vs Industry and Market
  • No trading data on XAM.
  • No trading data on XAM.
Price Volatility
XAM
Industry
5yr Volatility vs Market

Value

 Is Xanadu Mines undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Xanadu Mines to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Xanadu Mines.

TSX:XAM Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 8.7%
Perpetual Growth Rate 10-Year CA Government Bond Rate 1.9%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for TSX:XAM
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year CA Govt Bond Rate 1.9%
Equity Risk Premium S&P Global 6%
Metals and Mining Unlevered Beta Simply Wall St/ S&P Global 1.21
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.211 (1 + (1- 25%) (0%))
1.141
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.14
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 1.95% + (1.141 * 5.96%)
8.75%

Discounted Cash Flow Calculation for TSX:XAM using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Xanadu Mines is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

TSX:XAM DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (AUD, Millions) Source Present Value
Discounted (@ 8.75%)
2019 -6.38 Analyst x1 -5.87
2020 -108.51 Analyst x1 -91.76
2021 -209.58 Analyst x1 -162.96
2022 -21.28 Analyst x1 -15.21
2023 118.09 Analyst x1 77.64
2024 124.93 Est @ 5.79% 75.53
2025 130.73 Est @ 4.64% 72.68
2026 135.73 Est @ 3.83% 69.39
2027 140.17 Est @ 3.27% 65.89
2028 144.19 Est @ 2.87% 62.33
Present value of next 10 years cash flows A$147.66
TSX:XAM DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= A$144.19 × (1 + 1.95%) ÷ (8.75% – 1.95%)
A$2,161.23
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= A$2,161.23 ÷ (1 + 8.75%)10
A$934.25
TSX:XAM Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= A$147.66 + A$934.25
A$1,081.92
Equity Value per Share
(AUD)
= Total value / Shares Outstanding
= A$1,081.92 / 648.04
A$1.67
TSX:XAM Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in TSX:XAM represents 1.15789x of ASX:XAM
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
1.15789x
Value per Share
(Listing Adjusted, CAD)
= Value per Share (AUD) x Listing Adjustment Factor
= A$ 1.67 x 1.15789
CA$1.93
Value per share (CAD) From above. CA$1.93
Current discount Discount to share price of CA$0.11
= -1 x (CA$0.11 - CA$1.93) / CA$1.93
94.3%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Xanadu Mines is available for.
Intrinsic value
>50%
Share price is CA$0.11 vs Future cash flow value of CA$1.93
Current Discount Checks
For Xanadu Mines to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Xanadu Mines's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Xanadu Mines's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Xanadu Mines's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Xanadu Mines's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
TSX:XAM PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in AUD A$-0.01
ASX:XAM Share Price ** ASX (2019-04-24) in AUD A$0.1
Canada Metals and Mining Industry PE Ratio Median Figure of 114 Publicly-Listed Metals and Mining Companies 13.49x
Canada Market PE Ratio Median Figure of 558 Publicly-Listed Companies 15.06x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Xanadu Mines.

TSX:XAM PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= ASX:XAM Share Price ÷ EPS (both in AUD)

= 0.1 ÷ -0.01

-9.52x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Xanadu Mines is loss making, we can't compare its value to the CA Metals and Mining industry average.
  • Xanadu Mines is loss making, we can't compare the value of its earnings to the Canada market.
Price based on expected Growth
Does Xanadu Mines's expected growth come at a high price?
Raw Data
TSX:XAM PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -9.52x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
Not available
Canada Metals and Mining Industry PEG Ratio Median Figure of 33 Publicly-Listed Metals and Mining Companies 0.69x
Canada Market PEG Ratio Median Figure of 254 Publicly-Listed Companies 1.21x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Xanadu Mines, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Xanadu Mines's assets?
Raw Data
TSX:XAM PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in AUD A$0.07
ASX:XAM Share Price * ASX (2019-04-24) in AUD A$0.1
Canada Metals and Mining Industry PB Ratio Median Figure of 1,086 Publicly-Listed Metals and Mining Companies 1.29x
Canada Market PB Ratio Median Figure of 2,382 Publicly-Listed Companies 1.48x
TSX:XAM PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= ASX:XAM Share Price ÷ Book Value per Share (both in AUD)

= 0.1 ÷ 0.07

1.32x

* Primary Listing of Xanadu Mines.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Xanadu Mines is overvalued based on assets compared to the CA Metals and Mining industry average.
X
Value checks
We assess Xanadu Mines's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Metals and Mining industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Metals and Mining industry average (and greater than 0)? (1 check)
  5. Xanadu Mines has a total score of 2/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Xanadu Mines expected to perform in the next 1 to 3 years based on estimates from 1 analyst?

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Xanadu Mines has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.

Show me the analysis anyway

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
42.6%
Expected Metals and Mining industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Xanadu Mines expected to grow at an attractive rate?
  • Unable to compare Xanadu Mines's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Xanadu Mines's earnings growth to the Canada market average as no estimate data is available.
  • Unable to compare Xanadu Mines's revenue growth to the Canada market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
TSX:XAM Future Growth Rates Data Sources
Data Point Source Value (per year)
Canada Metals and Mining Industry Earnings Growth Rate Market Cap Weighted Average 42.6%
Canada Metals and Mining Industry Revenue Growth Rate Market Cap Weighted Average 7.4%
Canada Market Earnings Growth Rate Market Cap Weighted Average 18.6%
Canada Market Revenue Growth Rate Market Cap Weighted Average 7.2%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
TSX:XAM Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
All numbers in AUD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
TSX:XAM Future Estimates Data
Date (Data in AUD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31 482 141 1
2022-12-31 243 78 1
2021-12-31 0 -21 1
2020-12-31 0 -13 1
2019-12-31 0 -6 1
TSX:XAM Past Financials Data
Date (Data in AUD Millions) Revenue Cash Flow Net Income *
2018-12-31 -5 -6
2018-09-30 -4 -6
2018-06-30 -4 -5
2018-03-31 -3 -5
2017-12-31 -3 -4
2017-09-30 -3 -3
2017-06-30 -3 -4
2017-03-31 -3 -3
2016-12-31 -3 -2
2016-09-30 0 -3 -3
2016-06-30 0 -4 -3
2016-03-31 0 -4 -3

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Xanadu Mines is high growth as no earnings estimate data is available.
  • Unable to determine if Xanadu Mines is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
TSX:XAM Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below

All data from Xanadu Mines Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

TSX:XAM Future Estimates Data
Date (Data in AUD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31
2020-12-31
2019-12-31
TSX:XAM Past Financials Data
Date (Data in AUD Millions) EPS *
2018-12-31 -0.01
2018-09-30 -0.01
2018-06-30 -0.01
2018-03-31 -0.01
2017-12-31 -0.01
2017-09-30 0.00
2017-06-30 -0.01
2017-03-31 -0.01
2016-12-31 0.00
2016-09-30 -0.02
2016-06-30 -0.01
2016-03-31 -0.01

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Xanadu Mines will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine Xanadu Mines's financial health to determine how well-positioned it is against times of financial stress by looking at its level of debt over time and how much cash it has left.
  2. Xanadu Mines's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Materials companies here
  3. Xanadu Mines's competitive advantages and company strategy can generally be found in its financial reports archived here.
  4. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess Xanadu Mines's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Canada market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Canada market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Xanadu Mines has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Xanadu Mines performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Xanadu Mines's growth in the last year to its industry (Metals and Mining).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Xanadu Mines does not make a profit even though their year on year earnings growth rate was positive over the past 5 years.
  • Unable to compare Xanadu Mines's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Xanadu Mines's 1-year growth to the CA Metals and Mining industry average as it is not currently profitable.
Earnings and Revenue History
Xanadu Mines's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Xanadu Mines Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

TSX:XAM Past Revenue, Cash Flow and Net Income Data
Date (Data in AUD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 -6.18 1.70
2018-09-30 -5.93 1.85
2018-06-30 -5.46 1.68
2018-03-31 -4.86 1.00
2017-12-31 -3.84 0.33
2017-09-30 -2.96 0.02
2017-06-30 -3.76 0.02
2017-03-31 -2.94 0.14
2016-12-31 -2.26 0.25
2016-09-30 -0.05 -2.85 0.21
2016-06-30 -0.09 -2.61 0.19
2016-03-31 -0.05 -3.47 0.19
2015-12-31 -4.34 0.19
2015-06-30 0.13 -4.97 0.39
2015-03-31 0.09 -4.95 0.33
2014-12-31 0.06 -4.92 0.27
2014-06-30 0.09 -8.50 0.27
2013-12-31 0.18 -23.90 -0.25
2013-09-30 0.25 -21.67 -0.08
2013-06-30 0.32 -19.45 0.10
2013-03-31 0.43 -11.40 0.22
2012-12-31 0.55 -3.36 0.34
2012-09-30 0.66 -5.18 0.59
2012-06-30 0.77 -7.00 0.84

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if Xanadu Mines has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Xanadu Mines has efficiently used its assets last year compared to the CA Metals and Mining industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Xanadu Mines improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Xanadu Mines's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Metals and Mining industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Xanadu Mines has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Xanadu Mines's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Xanadu Mines's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Xanadu Mines is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Xanadu Mines's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Xanadu Mines's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Xanadu Mines has no debt, it does not need to be covered by short term assets.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Xanadu Mines Company Filings, last reported 3 months ago.

TSX:XAM Past Debt and Equity Data
Date (Data in AUD Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 51.26 0.00 5.42
2018-09-30 53.55 0.00 8.05
2018-06-30 55.04 0.00 11.07
2018-03-31 45.86 0.00 5.17
2017-12-31 45.79 0.00 9.17
2017-09-30 32.37 3.55 1.20
2017-06-30 35.08 3.68 4.40
2017-03-31 36.77 3.81 8.28
2016-12-31 36.77 3.81 8.28
2016-09-30
2016-06-30 45.97 3.72 12.24
2016-03-31 45.97 3.72 12.24
2015-12-31 34.40 3.78 8.64
2015-06-30 27.60 3.27 4.14
2015-03-31 27.60 3.27 4.14
2014-12-31 29.26 3.06 7.51
2014-06-30 18.97 2.14 4.43
2013-12-31 13.43 0.00 2.84
2013-09-30 13.43 0.00 2.84
2013-06-30 19.84 0.00 5.64
2013-03-31 19.84 0.00 5.64
2012-12-31 37.41 0.00 7.46
2012-09-30 37.41 0.00 7.46
2012-06-30 39.61 0.00 15.72
  • Xanadu Mines has no debt.
  • Xanadu Mines has no debt compared to 5 years ago when it was 0.1%.
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • Xanadu Mines has sufficient cash runway for 1.2 years based on current free cash flow.
  • Xanadu Mines has sufficient cash runway for 1.2 years if free cash flow continues to reduce at historical rates of -12.9% each year.
X
Financial health checks
We assess Xanadu Mines's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Xanadu Mines has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Xanadu Mines's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Xanadu Mines dividends.
If you bought CA$2,000 of Xanadu Mines shares you are expected to receive CA$0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Xanadu Mines's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Xanadu Mines's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
TSX:XAM Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
Canada Metals and Mining Industry Average Dividend Yield Market Cap Weighted Average of 28 Stocks 1.2%
Canada Market Average Dividend Yield Market Cap Weighted Average of 331 Stocks 3.4%
Canada Minimum Threshold Dividend Yield 10th Percentile 1.2%
Canada Bottom 25% Dividend Yield 25th Percentile 2%
Canada Top 25% Dividend Yield 75th Percentile 5.5%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

TSX:XAM Future Dividends Estimate Data
Date (Data in A$) Dividend per Share (annual) Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31
2020-12-31
2019-12-31

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Xanadu Mines has not reported any payouts.
  • Unable to verify if Xanadu Mines's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Xanadu Mines's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Xanadu Mines has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Xanadu Mines's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1.2%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Xanadu Mines afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Xanadu Mines has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Xanadu Mines's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Andy Stewart
COMPENSATION A$1,221,175
TENURE AS CEO 4.1 years
CEO Bio

Mr. Andrew Stewart, BSc, PhD, MAIG & MSEG has been Managing Director and Chief Executive Officer of Xanadu Mines Limited since March 18, 2016 and its Director Since March 8, 2016. Mr. Stewart is an exploration geologist with over 15 years’ experience in mineral exploration; primarily focused on project generation, project evaluation and exploration strategy development throughout Asia and Eastern Europe. He has particular expertise in porphyry copper-gold and epithermal gold deposits, but has worked across a diverse range of commodities. He holds a BSc (Hons) from Macquarie University and a PhD from the Centre of Ore Deposits and Exploration Studies at the University of Tasmania. During his time at Ivanhoe Mines and Vale, he held various technical and management positions in Mongolia and Indonesia and has been involved in several green fields discoveries. After providing technical and program management for Vale in Indonesia and Mongolia, he joined Xanadu Mines Ltd. (the “Company”) as Chief Geologist leading the gold and base metals project generation and evaluation team in Mongolia.

CEO Compensation
  • Andy's compensation has increased whilst company is loss making.
  • Andy's remuneration is higher than average for companies of similar size in Canada.
Management Team Tenure

Average tenure of the Xanadu Mines management team in years:

4.3
Average Tenure
  • The tenure for the Xanadu Mines management team is about average.
Management Team

Andy Stewart

TITLE
MD, CEO & Director
COMPENSATION
A$1M
TENURE
4.1 yrs

Ganbayar Lkhagvasuren

TITLE
Co-Founder & Executive Director
COMPENSATION
A$733K
TENURE
14.3 yrs

Munkhsaikhan Dambiinyam

TITLE
Chief Financial Officer
COMPENSATION
A$334K
TENURE
4.4 yrs

Mat Brown

TITLE
Chief Geologist
COMPENSATION
A$323K
TENURE
2.3 yrs
Board of Directors Tenure

Average tenure and age of the Xanadu Mines board of directors in years:

3.8
Average Tenure
58
Average Age
  • The tenure for the Xanadu Mines board of directors is about average.
Board of Directors

Kevin Tomlinson

TITLE
Non-Executive Chairman
COMPENSATION
A$418K
AGE
58
TENURE
1.9 yrs

Andy Stewart

TITLE
MD, CEO & Director
COMPENSATION
A$1M
TENURE
3.1 yrs

Ganbayar Lkhagvasuren

TITLE
Co-Founder & Executive Director
COMPENSATION
A$733K
TENURE
13.7 yrs

Darryl Clark

TITLE
Independent Non-Executive Director
COMPENSATION
A$153K
AGE
47
TENURE
6.4 yrs

Michele Muscillo

TITLE
Independent Non-Executive Director
COMPENSATION
A$156K
TENURE
1.7 yrs

Hannah Badenach

TITLE
Non-Executive Director
TENURE
7.5 yrs

Marcus Engelbrecht

TITLE
Non-Executive Director
COMPENSATION
A$53K
AGE
58
TENURE
3.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (CA$) Value (CA$)
04. Dec 18 Sell 1832 Asset Management L.P. Company 30. Nov 18 30. Nov 18 -5,322,271 CA$0.13 CA$-687,796
17. Sep 18 Buy Hannah Badenach Individual 17. Sep 18 17. Sep 18 100,000 CA$0.12 CA$11,700
28. Aug 18 Buy Darryl Clark Individual 23. Aug 18 23. Aug 18 200,000 CA$0.12 CA$23,713
28. Aug 18 Buy Andrew Stewart Individual 27. Aug 18 27. Aug 18 137,000 CA$0.14 CA$18,942
20. Jul 18 Buy Andrew Stewart Individual 17. May 18 17. May 18 124,000 CA$0.20 CA$23,248
09. Jul 18 Sell 1832 Asset Management L.P. Company 05. Jul 18 05. Jul 18 -3,288,595 CA$0.18 CA$-581,621
02. Jul 18 Buy CAAF Limited Company 27. Jun 18 27. Jun 18 7,058,823 CA$0.17 CA$1,176,632
20. May 18 Buy Michele Muscillo Individual 17. May 18 17. May 18 54,037 CA$0.18 CA$9,621
20. May 18 Buy Hannah Badenach Individual 18. May 18 18. May 18 9,000 CA$0.22 CA$1,980
18. May 18 Buy Kevin Tomlinson Individual 17. May 18 17. May 18 104,597 CA$0.18 CA$19,043
18. May 18 Buy Darryl Clark Individual 15. May 18 18. May 18 60,000 CA$0.21 CA$11,145
X
Management checks
We assess Xanadu Mines's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Xanadu Mines has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Xanadu Mines Limited engages in the exploration and development of various mineral exploration projects in Mongolia. The company primarily explores for copper and gold deposits. Its flagship project is the Kharmagtai project located in Omnogovi province. The company was founded in 2005 and is headquartered in Ulaanbaatar, Mongolia.

Details
Name: Xanadu Mines Limited
XAM
Exchange: TSX
Founded: 2005
A$58,233,960
648,044,131
Website: http://www.xanadumines.com
Address: Xanadu Mines Limited
Building 9B,
Suite 23,
Ulaanbaatar,
14240,
Mongolia
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
ASX XAM Ordinary Shares Australian Securities Exchange AU AUD 21. Dec 2010
OTCPK XANA.F Ordinary Shares Pink Sheets LLC US USD 21. Dec 2010
DB 02X Ordinary Shares Deutsche Boerse AG DE EUR 21. Dec 2010
TSX XAM Ordinary Shares The Toronto Stock Exchange CA CAD 21. Dec 2010
CHIA XAM Ordinary Shares Chi-X Australia AU AUD 21. Dec 2010
Number of employees
Current staff
Staff numbers
0
Xanadu Mines employees.
Industry
Diversified Metals and Mining
Materials
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/26 03:32
End of day share price update: 2019/04/24 00:00
Last estimates confirmation: 2019/03/20
Last earnings filing: 2019/03/17
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.